| Estimated Annual Cost in 2042 | $65,797 |
| Monthly savings required | $520 |
How much will it cost to send your child to University of Phoenix Bay Area Campus in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $263,187.62 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $520.01 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.
| Current Annual Cost | $17,538.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 4 |
Discover how much will you need to start saving now to afford University of Phoenix Bay Area Campus in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $520.01 | $0.00 | $0.00 | $520.01 |
| 2 | $520.01 | $520.01 | $0.00 | $2.94 | $1,042.96 |
| 3 | $1,042.96 | $520.01 | $0.00 | $5.90 | $1,568.87 |
| 4 | $1,568.87 | $520.01 | $0.00 | $8.87 | $2,097.75 |
| 5 | $2,097.75 | $520.01 | $0.00 | $11.86 | $2,629.62 |
| 6 | $2,629.62 | $520.01 | $0.00 | $14.87 | $3,164.50 |
| 7 | $3,164.50 | $520.01 | $0.00 | $17.89 | $3,702.40 |
| 8 | $3,702.40 | $520.01 | $0.00 | $20.93 | $4,243.34 |
| 9 | $4,243.34 | $520.01 | $0.00 | $23.99 | $4,787.34 |
| 10 | $4,787.34 | $520.01 | $0.00 | $27.07 | $5,334.42 |
| 11 | $5,334.42 | $520.01 | $0.00 | $30.16 | $5,884.59 |
| 12 | $5,884.59 | $520.01 | $0.00 | $33.27 | $6,437.87 |
| 13 | $6,437.87 | $520.01 | $0.00 | $36.40 | $6,994.28 |
| 14 | $6,994.28 | $520.01 | $0.00 | $39.55 | $7,553.84 |
| 15 | $7,553.84 | $520.01 | $0.00 | $42.71 | $8,116.56 |
| 16 | $8,116.56 | $520.01 | $0.00 | $45.89 | $8,682.46 |
| 17 | $8,682.46 | $520.01 | $0.00 | $49.09 | $9,251.56 |
| 18 | $9,251.56 | $520.01 | $0.00 | $52.31 | $9,823.88 |
| 19 | $9,823.88 | $520.01 | $0.00 | $55.55 | $10,399.44 |
| 20 | $10,399.44 | $520.01 | $0.00 | $58.80 | $10,978.25 |
| 21 | $10,978.25 | $520.01 | $0.00 | $62.07 | $11,560.33 |
| 22 | $11,560.33 | $520.01 | $0.00 | $65.36 | $12,145.70 |
| 23 | $12,145.70 | $520.01 | $0.00 | $68.67 | $12,734.38 |
| 24 | $12,734.38 | $520.01 | $0.00 | $72.00 | $13,326.39 |
| 25 | $13,326.39 | $520.01 | $0.00 | $75.35 | $13,921.75 |
| 26 | $13,921.75 | $520.01 | $0.00 | $78.72 | $14,520.48 |
| 27 | $14,520.48 | $520.01 | $0.00 | $82.10 | $15,122.59 |
| 28 | $15,122.59 | $520.01 | $0.00 | $85.51 | $15,728.11 |
| 29 | $15,728.11 | $520.01 | $0.00 | $88.93 | $16,337.05 |
| 30 | $16,337.05 | $520.01 | $0.00 | $92.37 | $16,949.43 |
| 31 | $16,949.43 | $520.01 | $0.00 | $95.83 | $17,565.27 |
| 32 | $17,565.27 | $520.01 | $0.00 | $99.32 | $18,184.60 |
| 33 | $18,184.60 | $520.01 | $0.00 | $102.82 | $18,807.43 |
| 34 | $18,807.43 | $520.01 | $0.00 | $106.34 | $19,433.78 |
| 35 | $19,433.78 | $520.01 | $0.00 | $109.88 | $20,063.67 |
| 36 | $20,063.67 | $520.01 | $0.00 | $113.44 | $20,697.12 |
| 37 | $20,697.12 | $520.01 | $0.00 | $117.02 | $21,334.15 |
| 38 | $21,334.15 | $520.01 | $0.00 | $120.63 | $21,974.79 |
| 39 | $21,974.79 | $520.01 | $0.00 | $124.25 | $22,619.05 |
| 40 | $22,619.05 | $520.01 | $0.00 | $127.89 | $23,266.95 |
| 41 | $23,266.95 | $520.01 | $0.00 | $131.55 | $23,918.51 |
| 42 | $23,918.51 | $520.01 | $0.00 | $135.24 | $24,573.76 |
| 43 | $24,573.76 | $520.01 | $0.00 | $138.94 | $25,232.71 |
| 44 | $25,232.71 | $520.01 | $0.00 | $142.67 | $25,895.39 |
| 45 | $25,895.39 | $520.01 | $0.00 | $146.42 | $26,561.82 |
| 46 | $26,561.82 | $520.01 | $0.00 | $150.18 | $27,232.01 |
| 47 | $27,232.01 | $520.01 | $0.00 | $153.97 | $27,905.99 |
| 48 | $27,905.99 | $520.01 | $0.00 | $157.78 | $28,583.78 |
| 49 | $28,583.78 | $520.01 | $0.00 | $161.62 | $29,265.41 |
| 50 | $29,265.41 | $520.01 | $0.00 | $165.47 | $29,950.89 |
| 51 | $29,950.89 | $520.01 | $0.00 | $169.35 | $30,640.25 |
| 52 | $30,640.25 | $520.01 | $0.00 | $173.24 | $31,333.50 |
| 53 | $31,333.50 | $520.01 | $0.00 | $177.16 | $32,030.67 |
| 54 | $32,030.67 | $520.01 | $0.00 | $181.11 | $32,731.79 |
| 55 | $32,731.79 | $520.01 | $0.00 | $185.07 | $33,436.87 |
| 56 | $33,436.87 | $520.01 | $0.00 | $189.06 | $34,145.94 |
| 57 | $34,145.94 | $520.01 | $0.00 | $193.07 | $34,859.02 |
| 58 | $34,859.02 | $520.01 | $0.00 | $197.10 | $35,576.13 |
| 59 | $35,576.13 | $520.01 | $0.00 | $201.15 | $36,297.29 |
| 60 | $36,297.29 | $520.01 | $0.00 | $205.23 | $37,022.53 |
| 61 | $37,022.53 | $520.01 | $0.00 | $209.33 | $37,751.87 |
| 62 | $37,751.87 | $520.01 | $0.00 | $213.45 | $38,485.33 |
| 63 | $38,485.33 | $520.01 | $0.00 | $217.60 | $39,222.94 |
| 64 | $39,222.94 | $520.01 | $0.00 | $221.77 | $39,964.72 |
| 65 | $39,964.72 | $520.01 | $0.00 | $225.97 | $40,710.70 |
| 66 | $40,710.70 | $520.01 | $0.00 | $230.18 | $41,460.89 |
| 67 | $41,460.89 | $520.01 | $0.00 | $234.43 | $42,215.33 |
| 68 | $42,215.33 | $520.01 | $0.00 | $238.69 | $42,974.03 |
| 69 | $42,974.03 | $520.01 | $0.00 | $242.98 | $43,737.02 |
| 70 | $43,737.02 | $520.01 | $0.00 | $247.30 | $44,504.33 |
| 71 | $44,504.33 | $520.01 | $0.00 | $251.63 | $45,275.97 |
| 72 | $45,275.97 | $520.01 | $0.00 | $256.00 | $46,051.98 |
| 73 | $46,051.98 | $520.01 | $0.00 | $260.38 | $46,832.37 |
| 74 | $46,832.37 | $520.01 | $0.00 | $264.80 | $47,617.18 |
| 75 | $47,617.18 | $520.01 | $0.00 | $269.23 | $48,406.42 |
| 76 | $48,406.42 | $520.01 | $0.00 | $273.70 | $49,200.13 |
| 77 | $49,200.13 | $520.01 | $0.00 | $278.18 | $49,998.32 |
| 78 | $49,998.32 | $520.01 | $0.00 | $282.70 | $50,801.03 |
| 79 | $50,801.03 | $520.01 | $0.00 | $287.24 | $51,608.28 |
| 80 | $51,608.28 | $520.01 | $0.00 | $291.80 | $52,420.09 |
| 81 | $52,420.09 | $520.01 | $0.00 | $296.39 | $53,236.49 |
| 82 | $53,236.49 | $520.01 | $0.00 | $301.01 | $54,057.51 |
| 83 | $54,057.51 | $520.01 | $0.00 | $305.65 | $54,883.17 |
| 84 | $54,883.17 | $520.01 | $0.00 | $310.32 | $55,713.50 |
| 85 | $55,713.50 | $520.01 | $0.00 | $315.01 | $56,548.52 |
| 86 | $56,548.52 | $520.01 | $0.00 | $319.73 | $57,388.26 |
| 87 | $57,388.26 | $520.01 | $0.00 | $324.48 | $58,232.75 |
| 88 | $58,232.75 | $520.01 | $0.00 | $329.26 | $59,082.02 |
| 89 | $59,082.02 | $520.01 | $0.00 | $334.06 | $59,936.09 |
| 90 | $59,936.09 | $520.01 | $0.00 | $338.89 | $60,794.99 |
| 91 | $60,794.99 | $520.01 | $0.00 | $343.74 | $61,658.74 |
| 92 | $61,658.74 | $520.01 | $0.00 | $348.63 | $62,527.38 |
| 93 | $62,527.38 | $520.01 | $0.00 | $353.54 | $63,400.93 |
| 94 | $63,400.93 | $520.01 | $0.00 | $358.48 | $64,279.42 |
| 95 | $64,279.42 | $520.01 | $0.00 | $363.45 | $65,162.88 |
| 96 | $65,162.88 | $520.01 | $0.00 | $368.44 | $66,051.33 |
| 97 | $66,051.33 | $520.01 | $0.00 | $373.46 | $66,944.80 |
| 98 | $66,944.80 | $520.01 | $0.00 | $378.52 | $67,843.33 |
| 99 | $67,843.33 | $520.01 | $0.00 | $383.60 | $68,746.94 |
| 100 | $68,746.94 | $520.01 | $0.00 | $388.71 | $69,655.66 |
| 101 | $69,655.66 | $520.01 | $0.00 | $393.84 | $70,569.51 |
| 102 | $70,569.51 | $520.01 | $0.00 | $399.01 | $71,488.53 |
| 103 | $71,488.53 | $520.01 | $0.00 | $404.21 | $72,412.75 |
| 104 | $72,412.75 | $520.01 | $0.00 | $409.43 | $73,342.19 |
| 105 | $73,342.19 | $520.01 | $0.00 | $414.69 | $74,276.89 |
| 106 | $74,276.89 | $520.01 | $0.00 | $419.97 | $75,216.87 |
| 107 | $75,216.87 | $520.01 | $0.00 | $425.29 | $76,162.17 |
| 108 | $76,162.17 | $520.01 | $0.00 | $430.63 | $77,112.81 |
| 109 | $77,112.81 | $520.01 | $0.00 | $436.01 | $78,068.83 |
| 110 | $78,068.83 | $520.01 | $0.00 | $441.41 | $79,030.25 |
| 111 | $79,030.25 | $520.01 | $0.00 | $446.85 | $79,997.11 |
| 112 | $79,997.11 | $520.01 | $0.00 | $452.32 | $80,969.44 |
| 113 | $80,969.44 | $520.01 | $0.00 | $457.81 | $81,947.26 |
| 114 | $81,947.26 | $520.01 | $0.00 | $463.34 | $82,930.61 |
| 115 | $82,930.61 | $520.01 | $0.00 | $468.90 | $83,919.52 |
| 116 | $83,919.52 | $520.01 | $0.00 | $474.49 | $84,914.02 |
| 117 | $84,914.02 | $520.01 | $0.00 | $480.12 | $85,914.15 |
| 118 | $85,914.15 | $520.01 | $0.00 | $485.77 | $86,919.93 |
| 119 | $86,919.93 | $520.01 | $0.00 | $491.46 | $87,931.40 |
| 120 | $87,931.40 | $520.01 | $0.00 | $497.18 | $88,948.59 |
| 121 | $88,948.59 | $520.01 | $0.00 | $502.93 | $89,971.53 |
| 122 | $89,971.53 | $520.01 | $0.00 | $508.71 | $91,000.25 |
| 123 | $91,000.25 | $520.01 | $0.00 | $514.53 | $92,034.79 |
| 124 | $92,034.79 | $520.01 | $0.00 | $520.38 | $93,075.18 |
| 125 | $93,075.18 | $520.01 | $0.00 | $526.26 | $94,121.45 |
| 126 | $94,121.45 | $520.01 | $0.00 | $532.18 | $95,173.64 |
| 127 | $95,173.64 | $520.01 | $0.00 | $538.13 | $96,231.78 |
| 128 | $96,231.78 | $520.01 | $0.00 | $544.11 | $97,295.90 |
| 129 | $97,295.90 | $520.01 | $0.00 | $550.13 | $98,366.04 |
| 130 | $98,366.04 | $520.01 | $0.00 | $556.18 | $99,442.23 |
| 131 | $99,442.23 | $520.01 | $0.00 | $562.26 | $100,524.50 |
| 132 | $100,524.50 | $520.01 | $0.00 | $568.38 | $101,612.89 |
| 133 | $101,612.89 | $520.01 | $0.00 | $574.53 | $102,707.43 |
| 134 | $102,707.43 | $520.01 | $0.00 | $580.72 | $103,808.16 |
| 135 | $103,808.16 | $520.01 | $0.00 | $586.95 | $104,915.12 |
| 136 | $104,915.12 | $520.01 | $0.00 | $593.21 | $106,028.34 |
| 137 | $106,028.34 | $520.01 | $0.00 | $599.50 | $107,147.85 |
| 138 | $107,147.85 | $520.01 | $0.00 | $605.83 | $108,273.69 |
| 139 | $108,273.69 | $520.01 | $0.00 | $612.20 | $109,405.90 |
| 140 | $109,405.90 | $520.01 | $0.00 | $618.60 | $110,544.51 |
| 141 | $110,544.51 | $520.01 | $0.00 | $625.03 | $111,689.55 |
| 142 | $111,689.55 | $520.01 | $0.00 | $631.51 | $112,841.07 |
| 143 | $112,841.07 | $520.01 | $0.00 | $638.02 | $113,999.10 |
| 144 | $113,999.10 | $520.01 | $0.00 | $644.57 | $115,163.68 |
| 145 | $115,163.68 | $520.01 | $0.00 | $651.15 | $116,334.84 |
| 146 | $116,334.84 | $520.01 | $0.00 | $657.77 | $117,512.62 |
| 147 | $117,512.62 | $520.01 | $0.00 | $664.43 | $118,697.06 |
| 148 | $118,697.06 | $520.01 | $0.00 | $671.13 | $119,888.20 |
| 149 | $119,888.20 | $520.01 | $0.00 | $677.87 | $121,086.08 |
| 150 | $121,086.08 | $520.01 | $0.00 | $684.64 | $122,290.73 |
| 151 | $122,290.73 | $520.01 | $0.00 | $691.45 | $123,502.19 |
| 152 | $123,502.19 | $520.01 | $0.00 | $698.30 | $124,720.50 |
| 153 | $124,720.50 | $520.01 | $0.00 | $705.19 | $125,945.70 |
| 154 | $125,945.70 | $520.01 | $0.00 | $712.12 | $127,177.83 |
| 155 | $127,177.83 | $520.01 | $0.00 | $719.08 | $128,416.92 |
| 156 | $128,416.92 | $520.01 | $0.00 | $726.09 | $129,663.02 |
| 157 | $129,663.02 | $520.01 | $0.00 | $733.13 | $130,916.16 |
| 158 | $130,916.16 | $520.01 | $0.00 | $740.22 | $132,176.39 |
| 159 | $132,176.39 | $520.01 | $0.00 | $747.34 | $133,443.74 |
| 160 | $133,443.74 | $520.01 | $0.00 | $754.51 | $134,718.26 |
| 161 | $134,718.26 | $520.01 | $0.00 | $761.72 | $135,999.99 |
| 162 | $135,999.99 | $520.01 | $0.00 | $768.96 | $137,288.96 |
| 163 | $137,288.96 | $520.01 | $0.00 | $776.25 | $138,585.22 |
| 164 | $138,585.22 | $520.01 | $0.00 | $783.58 | $139,888.81 |
| 165 | $139,888.81 | $520.01 | $0.00 | $790.95 | $141,199.77 |
| 166 | $141,199.77 | $520.01 | $0.00 | $798.36 | $142,518.14 |
| 167 | $142,518.14 | $520.01 | $0.00 | $805.82 | $143,843.97 |
| 168 | $143,843.97 | $520.01 | $0.00 | $813.31 | $145,177.29 |
| 169 | $145,177.29 | $520.01 | $0.00 | $820.85 | $146,518.15 |
| 170 | $146,518.15 | $520.01 | $0.00 | $828.43 | $147,866.59 |
| 171 | $147,866.59 | $520.01 | $0.00 | $836.06 | $149,222.66 |
| 172 | $149,222.66 | $520.01 | $0.00 | $843.73 | $150,586.40 |
| 173 | $150,586.40 | $520.01 | $0.00 | $851.44 | $151,957.85 |
| 174 | $151,957.85 | $520.01 | $0.00 | $859.19 | $153,337.05 |
| 175 | $153,337.05 | $520.01 | $0.00 | $866.99 | $154,724.05 |
| 176 | $154,724.05 | $520.01 | $0.00 | $874.83 | $156,118.89 |
| 177 | $156,118.89 | $520.01 | $0.00 | $882.72 | $157,521.62 |
| 178 | $157,521.62 | $520.01 | $0.00 | $890.65 | $158,932.28 |
| 179 | $158,932.28 | $520.01 | $0.00 | $898.63 | $160,350.92 |
| 180 | $160,350.92 | $520.01 | $0.00 | $906.65 | $161,777.58 |
| 181 | $161,777.58 | $520.01 | $0.00 | $914.71 | $163,212.30 |
| 182 | $163,212.30 | $520.01 | $0.00 | $922.83 | $164,655.14 |
| 183 | $164,655.14 | $520.01 | $0.00 | $930.98 | $166,106.13 |
| 184 | $166,106.13 | $520.01 | $0.00 | $939.19 | $167,565.33 |
| 185 | $167,565.33 | $520.01 | $0.00 | $947.44 | $169,032.78 |
| 186 | $169,032.78 | $520.01 | $0.00 | $955.74 | $170,508.53 |
| 187 | $170,508.53 | $520.01 | $0.00 | $964.08 | $171,992.62 |
| 188 | $171,992.62 | $520.01 | $0.00 | $972.47 | $173,485.10 |
| 189 | $173,485.10 | $520.01 | $0.00 | $980.91 | $174,986.02 |
| 190 | $174,986.02 | $520.01 | $0.00 | $989.40 | $176,495.43 |
| 191 | $176,495.43 | $520.01 | $0.00 | $997.93 | $178,013.37 |
| 192 | $178,013.37 | $520.01 | $0.00 | $1,006.51 | $179,539.89 |
| 193 | $179,539.89 | $520.01 | $0.00 | $1,015.14 | $181,075.04 |
| 194 | $181,075.04 | $520.01 | $0.00 | $1,023.82 | $182,618.87 |
| 195 | $182,618.87 | $520.01 | $0.00 | $1,032.55 | $184,171.43 |
| 196 | $184,171.43 | $520.01 | $0.00 | $1,041.33 | $185,732.77 |
| 197 | $185,732.77 | $520.01 | $0.00 | $1,050.16 | $187,302.94 |
| 198 | $187,302.94 | $520.01 | $0.00 | $1,059.04 | $188,881.99 |
| 199 | $188,881.99 | $520.01 | $0.00 | $1,067.97 | $190,469.97 |
| 200 | $190,469.97 | $520.01 | $0.00 | $1,076.94 | $192,066.92 |
| 201 | $192,066.92 | $520.01 | $0.00 | $1,085.97 | $193,672.90 |
| 202 | $193,672.90 | $520.01 | $0.00 | $1,095.05 | $195,287.96 |
| 203 | $195,287.96 | $520.01 | $0.00 | $1,104.19 | $196,912.16 |
| 204 | $196,912.16 | $520.01 | $0.00 | $1,113.37 | $198,545.54 |
| 205 | $198,545.54 | $520.01 | $0.00 | $1,122.61 | $200,188.16 |
| 206 | $200,188.16 | $520.01 | $0.00 | $1,131.89 | $201,840.06 |
| 207 | $201,840.06 | $520.01 | $0.00 | $1,141.23 | $203,501.30 |
| 208 | $203,501.30 | $520.01 | $0.00 | $1,150.63 | $205,171.94 |
| 209 | $205,171.94 | $520.01 | $0.00 | $1,160.07 | $206,852.02 |
| 210 | $206,852.02 | $520.01 | $0.00 | $1,169.57 | $208,541.60 |
| 211 | $208,541.60 | $520.01 | $0.00 | $1,179.12 | $210,240.73 |
| 212 | $210,240.73 | $520.01 | $0.00 | $1,188.73 | $211,949.47 |
| 213 | $211,949.47 | $520.01 | $0.00 | $1,198.39 | $213,667.87 |
| 214 | $213,667.87 | $520.01 | $0.00 | $1,208.11 | $215,395.99 |
| 215 | $215,395.99 | $520.01 | $0.00 | $1,217.88 | $217,133.88 |
| 216 | $217,133.88 | $520.01 | $0.00 | $1,227.71 | $218,881.60 |
| 217 | $218,881.60 | $520.01 | $59,277.25 | $1,237.59 | $161,361.95 |
| 218 | $161,361.95 | $520.01 | $0.00 | $912.36 | $162,794.32 |
| 219 | $162,794.32 | $520.01 | $0.00 | $920.46 | $164,234.79 |
| 220 | $164,234.79 | $520.01 | $0.00 | $928.61 | $165,683.41 |
| 221 | $165,683.41 | $520.01 | $0.00 | $936.80 | $167,140.22 |
| 222 | $167,140.22 | $520.01 | $0.00 | $945.04 | $168,605.27 |
| 223 | $168,605.27 | $520.01 | $0.00 | $953.32 | $170,078.60 |
| 224 | $170,078.60 | $520.01 | $0.00 | $961.65 | $171,560.26 |
| 225 | $171,560.26 | $520.01 | $0.00 | $970.03 | $173,050.30 |
| 226 | $173,050.30 | $520.01 | $0.00 | $978.45 | $174,548.76 |
| 227 | $174,548.76 | $520.01 | $0.00 | $986.92 | $176,055.69 |
| 228 | $176,055.69 | $520.01 | $0.00 | $995.44 | $177,571.14 |
| 229 | $177,571.14 | $520.01 | $63,426.66 | $1,004.01 | $115,668.50 |
| 230 | $115,668.50 | $520.01 | $0.00 | $654.01 | $116,842.52 |
| 231 | $116,842.52 | $520.01 | $0.00 | $660.64 | $118,023.17 |
| 232 | $118,023.17 | $520.01 | $0.00 | $667.32 | $119,210.50 |
| 233 | $119,210.50 | $520.01 | $0.00 | $674.03 | $120,404.54 |
| 234 | $120,404.54 | $520.01 | $0.00 | $680.78 | $121,605.33 |
| 235 | $121,605.33 | $520.01 | $0.00 | $687.57 | $122,812.91 |
| 236 | $122,812.91 | $520.01 | $0.00 | $694.40 | $124,027.32 |
| 237 | $124,027.32 | $520.01 | $0.00 | $701.27 | $125,248.60 |
| 238 | $125,248.60 | $520.01 | $0.00 | $708.17 | $126,476.78 |
| 239 | $126,476.78 | $520.01 | $0.00 | $715.12 | $127,711.91 |
| 240 | $127,711.91 | $520.01 | $0.00 | $722.10 | $128,954.02 |
| 241 | $128,954.02 | $520.01 | $67,866.53 | $729.12 | $62,336.62 |
| 242 | $62,336.62 | $520.01 | $0.00 | $352.46 | $63,209.09 |
| 243 | $63,209.09 | $520.01 | $0.00 | $357.39 | $64,086.49 |
| 244 | $64,086.49 | $520.01 | $0.00 | $362.35 | $64,968.85 |
| 245 | $64,968.85 | $520.01 | $0.00 | $367.34 | $65,856.20 |
| 246 | $65,856.20 | $520.01 | $0.00 | $372.36 | $66,748.57 |
| 247 | $66,748.57 | $520.01 | $0.00 | $377.41 | $67,645.99 |
| 248 | $67,645.99 | $520.01 | $0.00 | $382.48 | $68,548.48 |
| 249 | $68,548.48 | $520.01 | $0.00 | $387.58 | $69,456.07 |
| 250 | $69,456.07 | $520.01 | $0.00 | $392.71 | $70,368.79 |
| 251 | $70,368.79 | $520.01 | $0.00 | $397.88 | $71,286.68 |
| 252 | $71,286.68 | $520.01 | $0.00 | $403.07 | $72,209.76 |
| 253 | $72,209.76 | $0.00 | $72,617.18 | $408.28 | $0.86 |